Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.56% first-year return on $285k initial cash invested.
-20.56%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$4,194
Rent
-$4,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,194 income − $9,081 expenses = $4,887 out of pocket
Investment Breakdown
|
Purchase Price
$1359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$272k
Closing costs
1%
$13,585
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,194
Total Expenses
$9,081
Mortgage P&I
160%
$6,701
Property Taxes
19%
$800
Home Insurance
12%
$489
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0